{ "ticker": { "uuid": "e68bffb1-5bb0-4cae-af97-6e93ed30f4d8", "symbol": "IVN", "name": "Ivanhoe Mines Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/e68bffb1-5bb0-4cae-af97-6e93ed30f4d8/", "api_url": "https://sharemaestro.com/factors/api/tickers/e68bffb1-5bb0-4cae-af97-6e93ed30f4d8/" }, "ticker_metadata": { "id": 36086, "uuid": "e68bffb1-5bb0-4cae-af97-6e93ed30f4d8", "symbol": "IVN", "name": "Ivanhoe Mines Ltd.", "asset_type": "equity", "market_cap": 17414838272, "stock_exchange_id": 42, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Ivanhoe Mines Ltd., together with its subsidiaries, engages in the mining, development, and exploration of minerals and precious metals in Africa. The company explores gold, platinum, palladium, rhodium, nickel, copper, zinc, germanium, silver, and lead deposits. Its projects include the Kamoa-Kakula Copper Complex mine located in the Central African Copperbelt; the Kipushi Zinc mine in Southern Haut-Katanga Province, Democratic Republic of Congo; and the Platreef PGM-Nickel mine located in the Northern Limb of South Africa's Bushveld Igneous Complex. It also holds interest in the Western Foreland exploration project covering an area of approximately 2,390 square kilometers located in the Democratic Republic of Congo. The company was formerly known as Ivanplats Limited and changed its name to Ivanhoe Mines Ltd. in August 2013. The company was incorporated in 1993 and is based in Vancouver, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e68bffb1-5bb0-4cae-af97-6e93ed30f4d8", "symbol": "IVN", "name": "Ivanhoe Mines Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/e68bffb1-5bb0-4cae-af97-6e93ed30f4d8/", "api_url": "https://sharemaestro.com/factors/api/tickers/e68bffb1-5bb0-4cae-af97-6e93ed30f4d8/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0, "value": 0.11, "quality": 0.01, "momentum": 0.19, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 11.15, "market_cap": 15902984658.65, "pe_ratio": 60.8017, "earnings_yield": null, "ebitda_to_ev": 0.0194, "shareholder_yield": -0.0355, "roe": 0.0445, "piotroski_f_score": 4, "momentum_12_1": 0.0555, "volatility_252d": 0.4407 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:49.959817+00:00", "batch_id": "" }, "size": { "price_close": 11.15, "market_cap": 15902984658.65, "market_cap_usd": 15902984658.65, "enterprise_value": 16692286658.65, "shares_outstanding": 1426276651, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 60.8017, "pb_ratio": 2.7035, "ptbv_ratio": 2.7035, "ps_ratio": 36.011, "pcf_ratio": null, "pfcf_ratio": -33.8893, "ev_ebitda": 51.4232, "ev_ebit": null, "ev_sales": 37.7983, "ev_fcf": -35.5713, "earnings_yield": null, "fcf_yield": -0.0281, "price_to_sales": 36.011, "price_to_book": 2.7035, "price_to_cashflow": null, "ebitda_to_ev": 0.0194, "sales_yield": 0.0265 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0355, "shareholder_yield": -0.0355, "debt_paydown_yield": 0, "total_yield": -0.0355 }, "quality": { "gross_margin": 0.0384, "operating_margin": -0.2116, "net_margin": 0.5923, "ebitda_margin": 0.735, "fcf_margin": -1.0626, "roe": 0.0445, "roa": 0.0345, "roic": -0.0108, "roc_greenblatt": -0.0343, "asset_turnover": 0.0583, "cash_conversion": -1.7941, "accruals_ratio": 0.0513, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.7678, "revenue_stability_5y": 1.7815, "eps_surprise_avg": -3.86, "sue_score": -0.0403, "gross_profit_to_assets": 0.0022, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.863, "debt_to_assets": 0.1632, "interest_coverage": 75.9577, "current_ratio": 2.3277, "quick_ratio": 2.3277, "net_debt": 604731000, "local_beta": 1.9155, "volatility_252d": 0.4407, "volatility_60d": 1.0686, "max_drawdown_12m": -0.3937, "risk_adjusted_momentum": 0.1258 }, "growth": { "revenue_growth_1y": 9.8191, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0877, "eps_growth_3y_cagr": -0.1398, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1228, "revenue_growth": 9.8191, "earnings_growth": 0.0877 }, "momentum": { "price_return_1m": -0.0551, "price_return_3m": -0.1534, "price_return_6m": -0.2425, "price_return_9m": -0.1123, "price_return_12m": -0.0027, "price_return_12m_ex1m": 0.0555, "momentum_6m": -0.2425, "momentum_12m": -0.0027, "momentum_12_1": 0.0555, "distance_from_52w_high": -0.3525, "distance_from_52w_low": 0.1285, "relative_strength": -0.3048 }, "raw_ttm": { "revenue_ttm": 441615000, "gross_profit_ttm": 16958000, "ebit_ttm": -93428000, "ebitda_ttm": 324606000, "net_income_ttm": 261555000, "eps_diluted_ttm": 0.1834, "operating_cash_flow_ttm": -127453000, "capital_expenditure_ttm": -341810000, "fcf_ttm": -469263000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 564521000, "interest_expense_ttm": -1230000, "cash_and_equivalents": 632001000, "total_current_assets": 1039549000, "total_current_liabilities": 446608000, "net_ppe": 2494713000, "total_assets": 7576745000, "total_debt": 1236732000, "total_equity": 5882429000, "net_working_capital": 231292000, "book_value_per_share": 4.1243, "retained_earnings": null, "preferred_stock": null, "minority_interest": -184571000, "tangible_book_value": null, "tangible_book_per_share": 4.1243 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 90, "rank_pb": 63, "rank_ptbv": 63, "rank_ps": 98, "rank_pcf": 50, "rank_ev_ebitda": 95, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 55, "rank_shareholder_yield": 91, "rank_total_yield": 92, "rank_roe": 66, "rank_roc": 80, "rank_roic": 87, "rank_gross_margin": 98, "rank_fcf_margin": 97, "rank_piotroski": 79, "rank_accruals": 92, "rank_sue": 62, "rank_eps_growth_1y": 53, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 76 }, "composites": { "value_composite": 89, "quality_composite": 99, "momentum_composite": 81, "growth_composite": 12, "yield_composite": 93, "svqf_composite": 79, "vc1_composite": 94, "vc2_composite": 96, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 100, "quality_value_composite": 0.0332, "os_score": 0, "value_percentile": 0.11, "quality_percentile": 0.01, "momentum_percentile": 0.19, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 97, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11421, "ticker_id": 36086, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:49.959817+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.15, "market_cap": 15902984658.65, "market_cap_usd": 15902984658.65, "enterprise_value": 16692286658.65, "shares_outstanding": 1426276651, "fx_rate_to_usd": null, "pe_ratio": 60.80168476, "pb_ratio": 2.70347244, "ptbv_ratio": 2.70347244, "ps_ratio": 36.01097032, "pcf_ratio": null, "pfcf_ratio": -33.88927885, "ev_ebitda": 51.4232228, "ev_ebit": null, "ev_sales": 37.79827827, "ev_fcf": -35.57128233, "earnings_yield": null, "fcf_yield": -0.02811257, "dividend_yield": 0, "buyback_yield": -0.0354978, "shareholder_yield": -0.0354978, "debt_paydown_yield": 0, "total_yield": -0.0354978, "gross_margin": 0.03839996, "operating_margin": -0.21155984, "net_margin": 0.59226928, "ebitda_margin": 0.73504297, "fcf_margin": -1.06260657, "roe": 0.04446378, "roa": 0.03452076, "roic": -0.01080149, "roc_greenblatt": -0.03427286, "asset_turnover": 0.05828558, "cash_conversion": -1.79412743, "accruals_ratio": 0.05134236, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.86296926, "debt_to_assets": 0.16322735, "interest_coverage": 75.95772358, "current_ratio": 2.32765423, "quick_ratio": 2.32765423, "net_debt": 604731000, "revenue_growth_1y": 9.81912392, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0877094, "eps_growth_3y_cagr": -0.13975601, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.12279193, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.767832, "revenue_stability_5y": 1.781535, "eps_surprise_avg": -3.86, "sue_score": -0.0403, "price_return_1m": -0.05508475, "price_return_3m": -0.15337889, "price_return_6m": -0.24252717, "price_return_9m": -0.11226115, "price_return_12m": -0.00268336, "price_return_12m_ex1m": 0.05545617, "distance_from_52w_high": -0.35249706, "distance_from_52w_low": 0.12854251, "relative_strength": -0.30478977, "local_beta": 1.9155, "volatility_252d": 0.440739, "volatility_60d": 1.068552, "max_drawdown_12m": -0.39372819, "revenue_ttm": 441615000, "gross_profit_ttm": 16958000, "ebit_ttm": -93428000, "ebitda_ttm": 324606000, "net_income_ttm": 261555000, "eps_diluted_ttm": 0.18338308, "operating_cash_flow_ttm": -127453000, "capital_expenditure_ttm": -341810000, "fcf_ttm": -469263000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 564521000, "interest_expense_ttm": -1230000, "cash_and_equivalents": 632001000, "total_current_assets": 1039549000, "total_current_liabilities": 446608000, "net_ppe": 2494713000, "total_assets": 7576745000, "total_debt": 1236732000, "total_equity": 5882429000, "net_working_capital": 231292000, "book_value_per_share": 4.12432539, "retained_earnings": null, "preferred_stock": null, "minority_interest": -184571000, "tangible_book_value": null, "tangible_book_per_share": 4.12432539, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 90, "rank_pb": 63, "rank_ptbv": 63, "rank_ps": 98, "rank_pcf": 50, "rank_ev_ebitda": 95, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 55, "rank_shareholder_yield": 91, "rank_total_yield": 92, "rank_roe": 66, "rank_roc": 80, "rank_roic": 87, "rank_gross_margin": 98, "rank_fcf_margin": 97, "rank_piotroski": 79, "rank_accruals": 92, "rank_sue": 62, "rank_eps_growth_1y": 53, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 76, "value_composite": 89, "quality_composite": 99, "momentum_composite": 81, "growth_composite": 12, "yield_composite": 93, "svqf_composite": 79, "vc1_composite": 94, "vc2_composite": 96, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 97, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.15, "os": 0, "value": 0.11, "quality": 0.01, "momentum": 0.19, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 60.8017, "earnings_yield": null, "shareholder_yield": -0.0355, "roe": 0.0445, "momentum_12_1": 0.0555, "complete_fields": { "id": 11421, "ticker_id": 36086, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:49.959817+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.15, "market_cap": 15902984658.65, "market_cap_usd": 15902984658.65, "enterprise_value": 16692286658.65, "shares_outstanding": 1426276651, "fx_rate_to_usd": null, "pe_ratio": 60.80168476, "pb_ratio": 2.70347244, "ptbv_ratio": 2.70347244, "ps_ratio": 36.01097032, "pcf_ratio": null, "pfcf_ratio": -33.88927885, "ev_ebitda": 51.4232228, "ev_ebit": null, "ev_sales": 37.79827827, "ev_fcf": -35.57128233, "earnings_yield": null, "fcf_yield": -0.02811257, "dividend_yield": 0, "buyback_yield": -0.0354978, "shareholder_yield": -0.0354978, "debt_paydown_yield": 0, "total_yield": -0.0354978, "gross_margin": 0.03839996, "operating_margin": -0.21155984, "net_margin": 0.59226928, "ebitda_margin": 0.73504297, "fcf_margin": -1.06260657, "roe": 0.04446378, "roa": 0.03452076, "roic": -0.01080149, "roc_greenblatt": -0.03427286, "asset_turnover": 0.05828558, "cash_conversion": -1.79412743, "accruals_ratio": 0.05134236, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.86296926, "debt_to_assets": 0.16322735, "interest_coverage": 75.95772358, "current_ratio": 2.32765423, "quick_ratio": 2.32765423, "net_debt": 604731000, "revenue_growth_1y": 9.81912392, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0877094, "eps_growth_3y_cagr": -0.13975601, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.12279193, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.767832, "revenue_stability_5y": 1.781535, "eps_surprise_avg": -3.86, "sue_score": -0.0403, "price_return_1m": -0.05508475, "price_return_3m": -0.15337889, "price_return_6m": -0.24252717, "price_return_9m": -0.11226115, "price_return_12m": -0.00268336, "price_return_12m_ex1m": 0.05545617, "distance_from_52w_high": -0.35249706, "distance_from_52w_low": 0.12854251, "relative_strength": -0.30478977, "local_beta": 1.9155, "volatility_252d": 0.440739, "volatility_60d": 1.068552, "max_drawdown_12m": -0.39372819, "revenue_ttm": 441615000, "gross_profit_ttm": 16958000, "ebit_ttm": -93428000, "ebitda_ttm": 324606000, "net_income_ttm": 261555000, "eps_diluted_ttm": 0.18338308, "operating_cash_flow_ttm": -127453000, "capital_expenditure_ttm": -341810000, "fcf_ttm": -469263000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 564521000, "interest_expense_ttm": -1230000, "cash_and_equivalents": 632001000, "total_current_assets": 1039549000, "total_current_liabilities": 446608000, "net_ppe": 2494713000, "total_assets": 7576745000, "total_debt": 1236732000, "total_equity": 5882429000, "net_working_capital": 231292000, "book_value_per_share": 4.12432539, "retained_earnings": null, "preferred_stock": null, "minority_interest": -184571000, "tangible_book_value": null, "tangible_book_per_share": 4.12432539, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 90, "rank_pb": 63, "rank_ptbv": 63, "rank_ps": 98, "rank_pcf": 50, "rank_ev_ebitda": 95, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 55, "rank_shareholder_yield": 91, "rank_total_yield": 92, "rank_roe": 66, "rank_roc": 80, "rank_roic": 87, "rank_gross_margin": 98, "rank_fcf_margin": 97, "rank_piotroski": 79, "rank_accruals": 92, "rank_sue": 62, "rank_eps_growth_1y": 53, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 76, "value_composite": 89, "quality_composite": 99, "momentum_composite": 81, "growth_composite": 12, "yield_composite": 93, "svqf_composite": 79, "vc1_composite": 94, "vc2_composite": 96, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 97, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": 441615000, "cost_of_revenue": 424657000, "gross_profit": 16958000, "ebit": -93428000, "ebitda": 324606000, "pretax_income": null, "tax_provision": null, "net_income": 261555000, "net_income_to_common": 261555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 764267000, "total_current_assets": 1135129000, "total_assets": 7625844000, "short_term_debt": 342455000, "long_term_debt": 913754000, "total_debt": 1266719000, "total_liabilities": null, "total_equity": 5904572000, "shares_outstanding": 1424585516, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -127453000, "capital_expenditure": -341810000, "free_cash_flow": -469263000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 564521000, "net_debt_issued": 878226000 }, "complete_fields": { "id": 422194, "ticker_id": 36086, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "324606000", "netIncome": "261555000", "grossProfit": "16958000", "totalRevenue": "441615000", "costOfRevenue": "424657000", "interestExpense": "-1230000", "operatingIncome": "-93428000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "75715000" }, "balance": { "totalDebt": "1266719000", "totalAssets": "7625844000", "longTermDebt": "913754000", "shortTermDebt": "342455000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-179476000", "totalLiabilities": null, "sharesOutstanding": "1424585516", "totalCurrentAssets": "1135129000", "totalShareholderEquity": "5904572000", "totalCurrentLiabilities": "508749000", "propertyPlantEquipmentNet": "2447120000", "cashAndShortTermInvestments": "764267000" }, "cashflow": { "freeCashFlow": "-469263000", "dividendsPaid": "0", "issuanceOfDebt": "891500000", "issuanceOfStock": "564521000", "repaymentOfDebt": "-13274000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-127453000", "repurchaseOfStock": null, "capitalExpenditures": "-341810000" } }, "revenue": 441615000, "cost_of_revenue": 424657000, "gross_profit": 16958000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93428000, "depreciation_amortisation": 75715000, "ebitda": 324606000, "interest_expense": -1230000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 261555000, "net_income_continuing_ops": null, "net_income_to_common": 261555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 764267000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1135129000, "net_ppe": 2447120000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 7625844000, "short_term_debt": 342455000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 508749000, "long_term_debt": 913754000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1266719000, "preferred_stock": null, "minority_interest": -179476000, "retained_earnings": null, "total_equity": 5904572000, "shares_outstanding": 1424585516, "operating_cash_flow": -127453000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -341810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 564521000, "net_debt_issued": 878226000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -469263000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "324606000", "netIncome": "261555000", "grossProfit": "16958000", "totalRevenue": "441615000", "costOfRevenue": "424657000", "interestExpense": "-1230000", "operatingIncome": "-93428000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "75715000" }, "balance": { "totalDebt": "1266719000", "totalAssets": "7625844000", "longTermDebt": "913754000", "shortTermDebt": "342455000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-179476000", "totalLiabilities": null, "sharesOutstanding": "1424585516", "totalCurrentAssets": "1135129000", "totalShareholderEquity": "5904572000", "totalCurrentLiabilities": "508749000", "propertyPlantEquipmentNet": "2447120000", "cashAndShortTermInvestments": "764267000" }, "cashflow": { "freeCashFlow": "-469263000", "dividendsPaid": "0", "issuanceOfDebt": "891500000", "issuanceOfStock": "564521000", "repaymentOfDebt": "-13274000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-127453000", "repurchaseOfStock": null, "capitalExpenditures": "-341810000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": 40818000, "cost_of_revenue": 51563000, "gross_profit": -10745000, "ebit": -133028000, "ebitda": 208112000, "pretax_income": null, "tax_provision": null, "net_income": 228135000, "net_income_to_common": 228135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102084000, "total_current_assets": 298638000, "total_assets": 5737555000, "short_term_debt": 97478000, "long_term_debt": 260953000, "total_debt": 369192000, "total_liabilities": null, "total_equity": 4989200000, "shares_outstanding": 1351544340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -152432000, "capital_expenditure": -491712000, "free_cash_flow": -644144000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 220136000 }, "complete_fields": { "id": 422199, "ticker_id": 36086, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "208112000", "netIncome": "228135000", "grossProfit": "-10745000", "totalRevenue": "40818000", "costOfRevenue": "51563000", "interestExpense": "9327000", "operatingIncome": "-133028000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19667000" }, "balance": { "totalDebt": "369192000", "totalAssets": "5737555000", "longTermDebt": "260953000", "shortTermDebt": "97478000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-153559000", "totalLiabilities": null, "sharesOutstanding": "1351544340", "totalCurrentAssets": "298638000", "totalShareholderEquity": "4989200000", "totalCurrentLiabilities": "238557000", "propertyPlantEquipmentNet": "1967302000", "cashAndShortTermInvestments": "102084000" }, "cashflow": { "freeCashFlow": "-644144000", "dividendsPaid": "0", "issuanceOfDebt": "306000000", "issuanceOfStock": "0", "repaymentOfDebt": "-85864000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-152432000", "repurchaseOfStock": null, "capitalExpenditures": "-491712000" } }, "revenue": 40818000, "cost_of_revenue": 51563000, "gross_profit": -10745000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -133028000, "depreciation_amortisation": 19667000, "ebitda": 208112000, "interest_expense": 9327000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 228135000, "net_income_continuing_ops": null, "net_income_to_common": 228135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102084000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 298638000, "net_ppe": 1967302000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 5737555000, "short_term_debt": 97478000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238557000, "long_term_debt": 260953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 369192000, "preferred_stock": null, "minority_interest": -153559000, "retained_earnings": null, "total_equity": 4989200000, "shares_outstanding": 1351544340, "operating_cash_flow": -152432000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -491712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 220136000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -644144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "208112000", "netIncome": "228135000", "grossProfit": "-10745000", "totalRevenue": "40818000", "costOfRevenue": "51563000", "interestExpense": "9327000", "operatingIncome": "-133028000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19667000" }, "balance": { "totalDebt": "369192000", "totalAssets": "5737555000", "longTermDebt": "260953000", "shortTermDebt": "97478000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-153559000", "totalLiabilities": null, "sharesOutstanding": "1351544340", "totalCurrentAssets": "298638000", "totalShareholderEquity": "4989200000", "totalCurrentLiabilities": "238557000", "propertyPlantEquipmentNet": "1967302000", "cashAndShortTermInvestments": "102084000" }, "cashflow": { "freeCashFlow": "-644144000", "dividendsPaid": "0", "issuanceOfDebt": "306000000", "issuanceOfStock": "0", "repaymentOfDebt": "-85864000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-152432000", "repurchaseOfStock": null, "capitalExpenditures": "-491712000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -92731000, "ebitda": 289527000, "pretax_income": null, "tax_provision": null, "net_income": 318928000, "net_income_to_common": 318928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 560271000, "total_current_assets": 648833000, "total_assets": 5000261000, "short_term_debt": 886202000, "long_term_debt": 56340000, "total_debt": 953982000, "total_liabilities": null, "total_equity": 3698478000, "shares_outstanding": 1268762524, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -31566000, "capital_expenditure": -477899000, "free_cash_flow": -509465000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 429704000, "net_debt_issued": 96385000 }, "complete_fields": { "id": 422201, "ticker_id": 36086, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "289527000", "netIncome": "318928000", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "-8054000", "operatingIncome": "-92731000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2295000" }, "balance": { "totalDebt": "953982000", "totalAssets": "5000261000", "longTermDebt": "56340000", "shortTermDebt": "886202000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "-117532000", "totalLiabilities": null, "sharesOutstanding": "1268762524", "totalCurrentAssets": "648833000", "totalShareholderEquity": "3698478000", "totalCurrentLiabilities": "997281000", "propertyPlantEquipmentNet": "1423576000", "cashAndShortTermInvestments": "560271000" }, "cashflow": { "freeCashFlow": "-509465000", "dividendsPaid": "0", "issuanceOfDebt": "98181000", "issuanceOfStock": "429704000", "repaymentOfDebt": "-1796000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-31566000", "repurchaseOfStock": null, "capitalExpenditures": "-477899000" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -92731000, "depreciation_amortisation": 2295000, "ebitda": 289527000, "interest_expense": -8054000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 318928000, "net_income_continuing_ops": null, "net_income_to_common": 318928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 560271000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 648833000, "net_ppe": 1423576000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 5000261000, "short_term_debt": 886202000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 997281000, "long_term_debt": 56340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 953982000, "preferred_stock": null, "minority_interest": -117532000, "retained_earnings": null, "total_equity": 3698478000, "shares_outstanding": 1268762524, "operating_cash_flow": -31566000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -477899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 429704000, "net_debt_issued": 96385000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -509465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "289527000", "netIncome": "318928000", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "-8054000", "operatingIncome": "-92731000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2295000" }, "balance": { "totalDebt": "953982000", "totalAssets": "5000261000", "longTermDebt": "56340000", "shortTermDebt": "886202000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "-117532000", "totalLiabilities": null, "sharesOutstanding": "1268762524", "totalCurrentAssets": "648833000", "totalShareholderEquity": "3698478000", "totalCurrentLiabilities": "997281000", "propertyPlantEquipmentNet": "1423576000", "cashAndShortTermInvestments": "560271000" }, "cashflow": { "freeCashFlow": "-509465000", "dividendsPaid": "0", "issuanceOfDebt": "98181000", "issuanceOfStock": "429704000", "repaymentOfDebt": "-1796000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-31566000", "repurchaseOfStock": null, "capitalExpenditures": "-477899000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 33912000, "gross_profit": -33912000, "ebit": -95361000, "ebitda": 343913000, "pretax_income": null, "tax_provision": null, "net_income": 410864000, "net_income_to_common": 410864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597451000, "total_current_assets": 662663000, "total_assets": 3969285000, "short_term_debt": 686623000, "long_term_debt": 43946000, "total_debt": 741876000, "total_liabilities": null, "total_equity": 2934617000, "shares_outstanding": 1216754579, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 176971000, "capital_expenditure": -158655000, "free_cash_flow": 18316000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -714000 }, "complete_fields": { "id": 422202, "ticker_id": 36086, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "343913000", "netIncome": "410864000", "grossProfit": "-33912000", "totalRevenue": "0", "costOfRevenue": "33912000", "interestExpense": "17306000", "operatingIncome": "-95361000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5870000" }, "balance": { "totalDebt": "741876000", "totalAssets": "3969285000", "longTermDebt": "43946000", "shortTermDebt": "686623000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "-93486000", "totalLiabilities": null, "sharesOutstanding": "1216754579", "totalCurrentAssets": "662663000", "totalShareholderEquity": "2934617000", "totalCurrentLiabilities": "750831000", "propertyPlantEquipmentNet": "902830000", "cashAndShortTermInvestments": "597451000" }, "cashflow": { "freeCashFlow": "18316000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-714000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "176971000", "repurchaseOfStock": null, "capitalExpenditures": "-158655000" } }, "revenue": 0, "cost_of_revenue": 33912000, "gross_profit": -33912000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -95361000, "depreciation_amortisation": 5870000, "ebitda": 343913000, "interest_expense": 17306000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 410864000, "net_income_continuing_ops": null, "net_income_to_common": 410864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 597451000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 662663000, "net_ppe": 902830000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 3969285000, "short_term_debt": 686623000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 750831000, "long_term_debt": 43946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 741876000, "preferred_stock": null, "minority_interest": -93486000, "retained_earnings": null, "total_equity": 2934617000, "shares_outstanding": 1216754579, "operating_cash_flow": 176971000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -158655000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -714000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 18316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "343913000", "netIncome": "410864000", "grossProfit": "-33912000", "totalRevenue": "0", "costOfRevenue": "33912000", "interestExpense": "17306000", "operatingIncome": "-95361000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5870000" }, "balance": { "totalDebt": "741876000", "totalAssets": "3969285000", "longTermDebt": "43946000", "shortTermDebt": "686623000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "-93486000", "totalLiabilities": null, "sharesOutstanding": "1216754579", "totalCurrentAssets": "662663000", "totalShareholderEquity": "2934617000", "totalCurrentLiabilities": "750831000", "propertyPlantEquipmentNet": "902830000", "cashAndShortTermInvestments": "597451000" }, "cashflow": { "freeCashFlow": "18316000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-714000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "176971000", "repurchaseOfStock": null, "capitalExpenditures": "-158655000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 422203, "ticker_id": 36086, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": 165529000, "cost_of_revenue": 132537000, "gross_profit": 32992000, "ebit": 2038000, "ebitda": 12096000, "pretax_income": null, "tax_provision": null, "net_income": 17000, "net_income_to_common": 17000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 632001000, "total_current_assets": 1039549000, "total_assets": 7576745000, "short_term_debt": 270352000, "long_term_debt": 955295000, "total_debt": 1236732000, "total_liabilities": null, "total_equity": 5882429000, "shares_outstanding": 1426261724, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -71326000, "capital_expenditure": -61553000, "free_cash_flow": -132879000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5400000 }, "complete_fields": { "id": 422192, "ticker_id": 36086, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12096000", "netIncome": "17000", "grossProfit": "32992000", "totalRevenue": "165529000", "costOfRevenue": "132537000", "interestExpense": "4084000", "operatingIncome": "2038000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7046000" }, "balance": { "totalDebt": "1236732000", "totalAssets": "7576745000", "longTermDebt": "955295000", "shortTermDebt": "270352000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "-184571000", "totalLiabilities": null, "sharesOutstanding": "1426261724", "totalCurrentAssets": "1039549000", "totalShareholderEquity": "5882429000", "totalCurrentLiabilities": "446608000", "propertyPlantEquipmentNet": "2494713000", "cashAndShortTermInvestments": "632001000" }, "cashflow": { "freeCashFlow": "-132879000", "dividendsPaid": null, "issuanceOfDebt": "10000000", "issuanceOfStock": null, "repaymentOfDebt": "-4600000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-71326000", "repurchaseOfStock": null, "capitalExpenditures": "-61553000" } }, "revenue": 165529000, "cost_of_revenue": 132537000, "gross_profit": 32992000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2038000, "depreciation_amortisation": 7046000, "ebitda": 12096000, "interest_expense": 4084000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17000, "net_income_continuing_ops": null, "net_income_to_common": 17000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 632001000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1039549000, "net_ppe": 2494713000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 7576745000, "short_term_debt": 270352000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 446608000, "long_term_debt": 955295000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1236732000, "preferred_stock": null, "minority_interest": -184571000, "retained_earnings": null, "total_equity": 5882429000, "shares_outstanding": 1426261724, "operating_cash_flow": -71326000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -61553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -132879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12096000", "netIncome": "17000", "grossProfit": "32992000", "totalRevenue": "165529000", "costOfRevenue": "132537000", "interestExpense": "4084000", "operatingIncome": "2038000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7046000" }, "balance": { "totalDebt": "1236732000", "totalAssets": "7576745000", "longTermDebt": "955295000", "shortTermDebt": "270352000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "-184571000", "totalLiabilities": null, "sharesOutstanding": "1426261724", "totalCurrentAssets": "1039549000", "totalShareholderEquity": "5882429000", "totalCurrentLiabilities": "446608000", "propertyPlantEquipmentNet": "2494713000", "cashAndShortTermInvestments": "632001000" }, "cashflow": { "freeCashFlow": "-132879000", "dividendsPaid": null, "issuanceOfDebt": "10000000", "issuanceOfStock": null, "repaymentOfDebt": "-4600000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-71326000", "repurchaseOfStock": null, "capitalExpenditures": "-61553000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": 138435000, "cost_of_revenue": 120518000, "gross_profit": 17917000, "ebit": -24400000, "ebitda": 71344000, "pretax_income": null, "tax_provision": null, "net_income": 54687000, "net_income_to_common": 54687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 764267000, "total_current_assets": 1135129000, "total_assets": 7625844000, "short_term_debt": 342455000, "long_term_debt": 913754000, "total_debt": 1266719000, "total_liabilities": null, "total_equity": 5904572000, "shares_outstanding": 1424585516, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -41069000, "capital_expenditure": -99394000, "free_cash_flow": -140463000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 28000, "net_debt_issued": 78635000 }, "complete_fields": { "id": 422193, "ticker_id": 36086, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "71344000", "netIncome": "54687000", "grossProfit": "17917000", "totalRevenue": "138435000", "costOfRevenue": "120518000", "interestExpense": "-31564000", "operatingIncome": "-24400000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27193000" }, "balance": { "totalDebt": "1266719000", "totalAssets": "7625844000", "longTermDebt": "913754000", "shortTermDebt": "342455000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-179476000", "totalLiabilities": null, "sharesOutstanding": "1424585516", "totalCurrentAssets": "1135129000", "totalShareholderEquity": "5904572000", "totalCurrentLiabilities": "508749000", "propertyPlantEquipmentNet": "2447120000", "cashAndShortTermInvestments": "764267000" }, "cashflow": { "freeCashFlow": "-140463000", "dividendsPaid": "0", "issuanceOfDebt": "80000000", "issuanceOfStock": "28000", "repaymentOfDebt": "-1365000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-41069000", "repurchaseOfStock": null, "capitalExpenditures": "-99394000" } }, "revenue": 138435000, "cost_of_revenue": 120518000, "gross_profit": 17917000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24400000, "depreciation_amortisation": 27193000, "ebitda": 71344000, "interest_expense": -31564000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 54687000, "net_income_continuing_ops": null, "net_income_to_common": 54687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 764267000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1135129000, "net_ppe": 2447120000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 7625844000, "short_term_debt": 342455000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 508749000, "long_term_debt": 913754000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1266719000, "preferred_stock": null, "minority_interest": -179476000, "retained_earnings": null, "total_equity": 5904572000, "shares_outstanding": 1424585516, "operating_cash_flow": -41069000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -99394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 28000, "net_debt_issued": 78635000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -140463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "71344000", "netIncome": "54687000", "grossProfit": "17917000", "totalRevenue": "138435000", "costOfRevenue": "120518000", "interestExpense": "-31564000", "operatingIncome": "-24400000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27193000" }, "balance": { "totalDebt": "1266719000", "totalAssets": "7625844000", "longTermDebt": "913754000", "shortTermDebt": "342455000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-179476000", "totalLiabilities": null, "sharesOutstanding": "1424585516", "totalCurrentAssets": "1135129000", "totalShareholderEquity": "5904572000", "totalCurrentLiabilities": "508749000", "propertyPlantEquipmentNet": "2447120000", "cashAndShortTermInvestments": "764267000" }, "cashflow": { "freeCashFlow": "-140463000", "dividendsPaid": "0", "issuanceOfDebt": "80000000", "issuanceOfStock": "28000", "repaymentOfDebt": "-1365000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-41069000", "repurchaseOfStock": null, "capitalExpenditures": "-99394000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 422195, "ticker_id": 36086, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": 96757000, "cost_of_revenue": 100217000, "gross_profit": -3460000, "ebit": -25886000, "ebitda": 36984000, "pretax_income": null, "tax_provision": null, "net_income": 44051000, "net_income_to_common": 44051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 654780000, "total_current_assets": 871735000, "total_assets": 6754179000, "short_term_debt": 152130000, "long_term_debt": 1005060000, "total_debt": 1168011000, "total_liabilities": null, "total_equity": 5196299000, "shares_outstanding": 1353873890, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 477000, "capital_expenditure": -90573000, "free_cash_flow": -90096000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 40100000 }, "complete_fields": { "id": 422196, "ticker_id": 36086, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "36984000", "netIncome": "44051000", "grossProfit": "-3460000", "totalRevenue": "96757000", "costOfRevenue": "100217000", "interestExpense": "-6000000", "operatingIncome": "-25886000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "14888000" }, "balance": { "totalDebt": "1168011000", "totalAssets": "6754179000", "longTermDebt": "1005060000", "shortTermDebt": "152130000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "-167786000", "totalLiabilities": null, "sharesOutstanding": "1353873890", "totalCurrentAssets": "871735000", "totalShareholderEquity": "5196299000", "totalCurrentLiabilities": "280093000", "propertyPlantEquipmentNet": "2189700000", "cashAndShortTermInvestments": "654780000" }, "cashflow": { "freeCashFlow": "-90096000", "dividendsPaid": "0", "issuanceOfDebt": "41500000", "issuanceOfStock": null, "repaymentOfDebt": "-1400000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "477000", "repurchaseOfStock": null, "capitalExpenditures": "-90573000" } }, "revenue": 96757000, "cost_of_revenue": 100217000, "gross_profit": -3460000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25886000, "depreciation_amortisation": 14888000, "ebitda": 36984000, "interest_expense": -6000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 44051000, "net_income_continuing_ops": null, "net_income_to_common": 44051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 654780000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 871735000, "net_ppe": 2189700000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 6754179000, "short_term_debt": 152130000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280093000, "long_term_debt": 1005060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1168011000, "preferred_stock": null, "minority_interest": -167786000, "retained_earnings": null, "total_equity": 5196299000, "shares_outstanding": 1353873890, "operating_cash_flow": 477000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -90573000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 40100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -90096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "36984000", "netIncome": "44051000", "grossProfit": "-3460000", "totalRevenue": "96757000", "costOfRevenue": "100217000", "interestExpense": "-6000000", "operatingIncome": "-25886000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "14888000" }, "balance": { "totalDebt": "1168011000", "totalAssets": "6754179000", "longTermDebt": "1005060000", "shortTermDebt": "152130000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "-167786000", "totalLiabilities": null, "sharesOutstanding": "1353873890", "totalCurrentAssets": "871735000", "totalShareholderEquity": "5196299000", "totalCurrentLiabilities": "280093000", "propertyPlantEquipmentNet": "2189700000", "cashAndShortTermInvestments": "654780000" }, "cashflow": { "freeCashFlow": "-90096000", "dividendsPaid": "0", "issuanceOfDebt": "41500000", "issuanceOfStock": null, "repaymentOfDebt": "-1400000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "477000", "repurchaseOfStock": null, "capitalExpenditures": "-90573000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": 77020000, "cost_of_revenue": 81771000, "gross_profit": -4751000, "ebit": -25387000, "ebitda": 140507000, "pretax_income": null, "tax_provision": null, "net_income": 129760000, "net_income_to_common": 129760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 701053000, "total_current_assets": 913467000, "total_assets": 6599087000, "short_term_debt": 122574000, "long_term_debt": 977197000, "total_debt": 1110593000, "total_liabilities": null, "total_equity": 5127768000, "shares_outstanding": 1352616014, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -55063000, "capital_expenditure": -70750000, "free_cash_flow": -125813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 747241000 }, "complete_fields": { "id": 422197, "ticker_id": 36086, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "140507000", "netIncome": "129760000", "grossProfit": "-4751000", "totalRevenue": "77020000", "costOfRevenue": "81771000", "interestExpense": "7838000", "operatingIncome": "-25387000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14422000" }, "balance": { "totalDebt": "1110593000", "totalAssets": "6599087000", "longTermDebt": "977197000", "shortTermDebt": "122574000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "-160720000", "totalLiabilities": null, "sharesOutstanding": "1352616014", "totalCurrentAssets": "913467000", "totalShareholderEquity": "5127768000", "totalCurrentLiabilities": "236662000", "propertyPlantEquipmentNet": "2048315000", "cashAndShortTermInvestments": "701053000" }, "cashflow": { "freeCashFlow": "-125813000", "dividendsPaid": null, "issuanceOfDebt": "750000000", "issuanceOfStock": null, "repaymentOfDebt": "-2759000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-55063000", "repurchaseOfStock": null, "capitalExpenditures": "-70750000" } }, "revenue": 77020000, "cost_of_revenue": 81771000, "gross_profit": -4751000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25387000, "depreciation_amortisation": 14422000, "ebitda": 140507000, "interest_expense": 7838000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 129760000, "net_income_continuing_ops": null, "net_income_to_common": 129760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 701053000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 913467000, "net_ppe": 2048315000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 6599087000, "short_term_debt": 122574000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236662000, "long_term_debt": 977197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1110593000, "preferred_stock": null, "minority_interest": -160720000, "retained_earnings": null, "total_equity": 5127768000, "shares_outstanding": 1352616014, "operating_cash_flow": -55063000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -70750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 747241000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -125813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "140507000", "netIncome": "129760000", "grossProfit": "-4751000", "totalRevenue": "77020000", "costOfRevenue": "81771000", "interestExpense": "7838000", "operatingIncome": "-25387000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14422000" }, "balance": { "totalDebt": "1110593000", "totalAssets": "6599087000", "longTermDebt": "977197000", "shortTermDebt": "122574000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "-160720000", "totalLiabilities": null, "sharesOutstanding": "1352616014", "totalCurrentAssets": "913467000", "totalShareholderEquity": "5127768000", "totalCurrentLiabilities": "236662000", "propertyPlantEquipmentNet": "2048315000", "cashAndShortTermInvestments": "701053000" }, "cashflow": { "freeCashFlow": "-125813000", "dividendsPaid": null, "issuanceOfDebt": "750000000", "issuanceOfStock": null, "repaymentOfDebt": "-2759000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-55063000", "repurchaseOfStock": null, "capitalExpenditures": "-70750000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": 40818000, "cost_of_revenue": null, "gross_profit": null, "ebit": -47302000, "ebitda": 59815000, "pretax_income": null, "tax_provision": null, "net_income": 99344000, "net_income_to_common": 99344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102084000, "total_current_assets": 298638000, "total_assets": 5737555000, "short_term_debt": 97478000, "long_term_debt": 260953000, "total_debt": 369192000, "total_liabilities": null, "total_equity": 4989200000, "shares_outstanding": 1351544340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -86834000, "capital_expenditure": -96338000, "free_cash_flow": -183172000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 134933000 }, "complete_fields": { "id": 422198, "ticker_id": 36086, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "59815000", "netIncome": "99344000", "grossProfit": null, "totalRevenue": "40818000", "costOfRevenue": null, "interestExpense": "-32959000", "operatingIncome": "-47302000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17211000" }, "balance": { "totalDebt": "369192000", "totalAssets": "5737555000", "longTermDebt": "260953000", "shortTermDebt": "97478000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-153559000", "totalLiabilities": null, "sharesOutstanding": "1351544340", "totalCurrentAssets": "298638000", "totalShareholderEquity": "4989200000", "totalCurrentLiabilities": "238557000", "propertyPlantEquipmentNet": "1967302000", "cashAndShortTermInvestments": "102084000" }, "cashflow": { "freeCashFlow": "-183172000", "dividendsPaid": "0", "issuanceOfDebt": "136000000", "issuanceOfStock": null, "repaymentOfDebt": "-1067000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-86834000", "repurchaseOfStock": null, "capitalExpenditures": "-96338000" } }, "revenue": 40818000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47302000, "depreciation_amortisation": 17211000, "ebitda": 59815000, "interest_expense": -32959000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 99344000, "net_income_continuing_ops": null, "net_income_to_common": 99344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102084000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 298638000, "net_ppe": 1967302000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 5737555000, "short_term_debt": 97478000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238557000, "long_term_debt": 260953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 369192000, "preferred_stock": null, "minority_interest": -153559000, "retained_earnings": null, "total_equity": 4989200000, "shares_outstanding": 1351544340, "operating_cash_flow": -86834000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -96338000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 134933000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -183172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "59815000", "netIncome": "99344000", "grossProfit": null, "totalRevenue": "40818000", "costOfRevenue": null, "interestExpense": "-32959000", "operatingIncome": "-47302000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17211000" }, "balance": { "totalDebt": "369192000", "totalAssets": "5737555000", "longTermDebt": "260953000", "shortTermDebt": "97478000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-153559000", "totalLiabilities": null, "sharesOutstanding": "1351544340", "totalCurrentAssets": "298638000", "totalShareholderEquity": "4989200000", "totalCurrentLiabilities": "238557000", "propertyPlantEquipmentNet": "1967302000", "cashAndShortTermInvestments": "102084000" }, "cashflow": { "freeCashFlow": "-183172000", "dividendsPaid": "0", "issuanceOfDebt": "136000000", "issuanceOfStock": null, "repaymentOfDebt": "-1067000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-86834000", "repurchaseOfStock": null, "capitalExpenditures": "-96338000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 422200, "ticker_id": 36086, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:05.245282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }